CashFlowRE
Sign in Sign up
117 Kent Ct
C+ Composite 62.31
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$75,000

117 Kent Ct · Akron, OH 44305
3 bd · 1.0 ba · 958 sqft · SingleFamily public records · 88 Days on market
Built 1919 2,238 sqft lot $78/sqft · 34% above area Est $62k · 21% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully updated 3-bedroom, 1-bath colonial offering over 1,300 square feet of comfortable living space. This move-in-ready home blends classic charm with modern updates and features a spacious layout with a natural flow between the living and dining areas, along with convenient first-floor laundry. The kitchen provides ample space for everyday cooking and entertaining, while upstairs you’ll find three generously sized bedrooms and a full bathroom. A full basement offers plenty of storage and additional potential space. Outside, enjoy a private yard with off-street parking, a one-car garage, and driveway access. Whether you're a first-time homebuyer or an investor looking for a solid opportunity, this property offers great value and potential—schedule your showing today.

Key facts

  • 2,238 sq ft lot
  • Garage
  • Built 1919

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $425 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.1% vs local median 6.6% in Akron — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 81/100 on livability (#104 in OH, #1,591 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment F.
  • Akron City (urban): math 22% / reading 30% proficiency, ranked #602 of 656 in OH (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.5%/yr); 101 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,114 units permitted in Summit County in 2024 (397 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Summit County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 4.5% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $7k; list at $75k implies a 971% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1919 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.54%
Cap rate
13.10%
Cash-on-cash
24.31%
DSCR
2.08
GRM
5.4

CMA / ARV

ARV (median comp)
$61,848
List price
$75,000
Delta
21.26%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1102 Tonawanda Ave 0.54mi 3/1.0 960 (+0%) 1mo $97,000 $101 74
109 Kent Ct 0.01mi 2/1.0 (-1) 1,075 (+12%) 7mo $37,500 $35 68
1177 Smithfarm Ave 0.57mi 2/1.0 (-1) 992 (+4%) 2mo $113,000 $114 61
166 Chittenden St 0.52mi 3/1.0 1,020 (+6%) 6mo $94,900 $93 60
767 Upson St 0.52mi 2/1.0 (-1) 980 (+2%) 9mo $65,000 $66 59
150 Berkley St 0.39mi 4/1.0 (+1) 1,019 (+6%) 10mo $60,000 $59 58
442 Matthews St 0.64mi 3/1.5 900 (-6%) 6mo $90,000 $100 54
1082 Hazel St 0.59mi 3/1.0 1,056 (+10%) 2mo $112,100 $106 53
828 Crouse St 0.39mi 3/2.0 1,072 (+12%) 8mo $92,000 $86 52
789 Upson St 0.50mi 2/1.0 (-1) 1,024 (+7%) 12mo $63,050 $62 50
427 Black St 0.63mi 3/1.0 822 (-14%) 5mo $80,000 $97 43
438 Black St 0.66mi 3/1.0 824 (-14%) 6mo $45,000 $55 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 4.51% rent growth · sell at horizon

5-year hold
IRR
19.2%
Equity multiple
1.80×
Total profit
$16,720
Equity at exit
$11,183
10-year hold
IRR
28.5%
Equity multiple
3.71×
Total profit
$56,967
Equity at exit
$6,485

Cash invested: $21,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
73 Landlord-Friendly
State Ohio
73 Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
3-day notice; Cleveland / Columbus have some habitability code enforcement; otherwise landlord-leaning.

ZIP-level market 44305

Rents YoY
4.5%
Active inventory
101
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,153 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$61 /mo · $733/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$425

Break-even live

Break-even rent $615
Max offer price $75,000
Occupancy floor 58%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$18,750
Closing costs
$2,250
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
109 Kent Ct Akron, OH 2.0 1.0 1032 $1,142 $1.11 23d 1 0.04mi
134 N Arlington St Akron, OH 2.0 1.0 964 $900 $0.93 23d 1 0.25mi
797 E Market St Apt 220 Akron, OH 2.0 1.5 1100 $1,500 $1.36 23d 1 0.26mi
801 E Exchange St Akron, OH 2.0 1.0 850 $925 $1.09 23d 1 0.37mi
783 E Exchange St Unit 2nd Akron, OH 2.0 1.0 951 $875 $0.92 23d 1 0.40mi
167 Chittenden St #1 Akron, OH 2.0 1.0 900 $850 $0.94 43d 1 0.48mi
166 Chittenden St Akron, OH 3.0 1.0 1020 $985 $0.97 43d 1 0.49mi
167 Chittenden St Apt 2 Akron, OH 2.0 1.0 900 $825 $0.92 43d 1 0.49mi
208 Barder Ave Akron, OH 3.0 1.0 924 $1,050 $1.14 43d 1 0.54mi
605 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 1000 $695 $0.69 14d 1 0.67mi
237 Kryder Ave Unit 237 Akron, OH 2.0 1.0 860 $850 $0.99 44d 1 0.67mi
878 Clark St Akron, OH 3.0 2.0 1029 $1,440 $1.40 43d 1 0.74mi
344 Lease St Akron, OH 3.0 1.0 1000 $1,199 $1.20 43d 1 0.74mi
545 E Buchtel Ave Unit 1 Akron, OH 2.0 1.0 900 $1,300 $1.44 43d 1 0.77mi
377 Talbot Ave Akron, OH 2.0 1.0 1070 $1,050 $0.98 43d 1 0.79mi
676 Grifton Ave Akron, OH 2.0 1.0 703 $1,000 $1.42 43d 1 0.80mi
680 Grifton Ave Akron, OH 2.0 1.0 828 $1,050 $1.27 23d 1 0.81mi
1190 Hazel St Akron, OH 3.0 1.0 1124 $1,425 $1.27 43d 1 0.82mi
1318 Arnold Ave Akron, OH 3.0 1.0 1056 $1,450 $1.37 43d 1 0.87mi
1428 Sara Ave Akron, OH 2.0 1.0 1080 $1,050 $0.97 14d 1 0.93mi
484 Hammel St Akron, OH 2.0 1.0 792 $1,100 $1.39 43d 1 0.97mi
467 Spicer St Akron, OH 2.0 1.0 800 $915 $1.14 23d 1 1.06mi
461 Spicer St Akron, OH 3.0 2.0 1000 $995 $0.99 43d 1 1.06mi
621 Hudson Ave Akron, OH 3.0 1.0 780 $1,100 $1.41 14d 1 1.09mi
420 Power St Akron, OH 3.0 1.0 900 $800 $0.89 23d 1 1.14mi
418 Power St Akron, OH 3.0 1.0 1000 $999 $1.00 23d 1 1.14mi
1628 E Market St Akron, OH 2.0 1.0 800 $850 $1.06 43d 1 1.20mi
571 Chittenden St Akron, OH 3.0 1.0 982 $1,200 $1.22 43d 1 1.26mi
857 Kennebec Ave Akron, OH 3.0 1.0 1008 $1,350 $1.34 44d 1 1.28mi
287 Wheeler St Akron, OH 3.0 1.0 1100 $1,350 $1.23 23d 1 1.28mi
393 Cross St Unit 393 Akron, OH 2.0 1.0 864 $775 $0.90 43d 1 1.30mi
421 Allyn St Unit 2 Akron, OH 3.0 1.0 743 $850 $1.14 43d 1 1.32mi
668 Roscoe Ave Akron, OH 2.0 1.0 720 $875 $1.22 43d 1 1.33mi
437 Sumner St Apt T Akron, OH 3.0 1.5 600 $960 $1.60 23d 1 1.38mi
437 Sumner St Apt A Akron, OH 3.0 1.5 750 $1,200 $1.60 23d 1 1.38mi
437 Sumner St Apt P Akron, OH 3.0 1.5 600 $750 $1.25 23d 1 1.38mi
437 Sumner St Apt R Akron, OH 2.0 1.5 600 $500 $0.83 23d 1 1.38mi
437 Sumner St Apt D Akron, OH 2.0 1.5 750 $900 $1.20 23d 1 1.38mi
243 Watson St Akron, OH 2.0 1.0 750 $950 $1.27 43d 1 1.38mi
689 Kling St Akron, OH 3.0 1.0 780 $1,075 $1.38 21d 1 1.38mi

Listing history 12 events

  1. 2026-06-01
    days on market $75,000 Active 88 DOM
  2. 2026-05-31
    days on market $75,000 Active 87 DOM
  3. 2026-05-31
    days on market $75,000 Active 86 DOM
  4. 2026-04-26
    status Active 812-char remark
    Show marketing remark (812 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath colonial offering over 1,300 square feet of comfortable living space. This move-in-ready home blends classic charm with modern updates and features a spacious layout with a natural flow between the living and dining areas, along with convenient first-floor laundry. The kitchen provides ample space for everyday cooking and entertaining, while upstairs you’ll find three generously sized bedrooms and a full bathroom. A full basement offers plenty of storage and additional potential space. Outside, enjoy a private yard with off-street parking, a one-car garage, and driveway access. Whether you're a first-time homebuyer or an investor looking for a solid opportunity, this property offers great value and potential—schedule your showing today.

  5. 2026-04-13
    historical Contingent 812-char remark
    Show marketing remark (812 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath colonial offering over 1,300 square feet of comfortable living space. This move-in-ready home blends classic charm with modern updates and features a spacious layout with a natural flow between the living and dining areas, along with convenient first-floor laundry. The kitchen provides ample space for everyday cooking and entertaining, while upstairs you’ll find three generously sized bedrooms and a full bathroom. A full basement offers plenty of storage and additional potential space. Outside, enjoy a private yard with off-street parking, a one-car garage, and driveway access. Whether you're a first-time homebuyer or an investor looking for a solid opportunity, this property offers great value and potential—schedule your showing today.

  6. 2026-03-23
    price $75,000 812-char remark
    Show marketing remark (812 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath colonial offering over 1,300 square feet of comfortable living space. This move-in-ready home blends classic charm with modern updates and features a spacious layout with a natural flow between the living and dining areas, along with convenient first-floor laundry. The kitchen provides ample space for everyday cooking and entertaining, while upstairs you’ll find three generously sized bedrooms and a full bathroom. A full basement offers plenty of storage and additional potential space. Outside, enjoy a private yard with off-street parking, a one-car garage, and driveway access. Whether you're a first-time homebuyer or an investor looking for a solid opportunity, this property offers great value and potential—schedule your showing today.

  7. 2026-03-05
    listed $80,000 Active 812-char remark
    Show marketing remark (812 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath colonial offering over 1,300 square feet of comfortable living space. This move-in-ready home blends classic charm with modern updates and features a spacious layout with a natural flow between the living and dining areas, along with convenient first-floor laundry. The kitchen provides ample space for everyday cooking and entertaining, while upstairs you’ll find three generously sized bedrooms and a full bathroom. A full basement offers plenty of storage and additional potential space. Outside, enjoy a private yard with off-street parking, a one-car garage, and driveway access. Whether you're a first-time homebuyer or an investor looking for a solid opportunity, this property offers great value and potential—schedule your showing today.

  8. 2026-02-21
    historical
  9. 2026-01-15
    status Active
  10. 2026-01-08
    historical Contingent
  11. 2025-12-05
    listed $75,000 Active
  12. 1990-09-19
    soldstatus $7,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast OH · Partial reset (capped growth)

Current annual tax
$733 · $61/mo
Projected year-2 tax
$952 · $79/mo
Expected delta
+$218/yr (+$18/mo · 29.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,840
− Mortgage interest
−$4,201
− Property taxes
−$733
− Insurance
−$375
− Repairs & maintenance
−$1,107
− Management
−$1,107
− Depreciation
−$2,182
Taxable income
$4,134
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$992
After-tax cash flow
$4,113/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Akron City
NCES district ID
3904348
Math proficiency
22% ▼ -17.00%
Reading proficiency
30% ▼ -12.00%
Median HH income
$33,811
Composite
21.31/100
National rank
#8383
State rank
#602 of 656 in OH

Livability — Akron

Score
81/100
State rank
#104
US rank
#1591

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime F Employment F Housing A+ Health & safety A+ User ratings D-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Akron, OH
County
Summit County · 440,783 people
City population
174,375
Metro
Akron, OH
Population (ZIP)
21,103
Household income
$52,768
Rent vs Own
42.7% rent · 57.3% own
Severe rent burden
1021.0

Population outlook (Summit County) Hauer SSP2

Today (2025)
546,583 people
By 2030
544,028 · -0.5%
By 2040
531,363 · -2.8%
By 2050
514,923 · -5.8%
By 2075
481,765 · -11.9%
By 2100
432,265 · -20.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 62% Black 20% Two or more races 12% Asian 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 2%
Foreign-born
4% · India, Philippines, Canada
Languages at home
94% English-only · Other Asian/Pacific 3% Other Indo-European 1% Spanish 1%

Political lean MEDSL · Summit

2024 margin
Lean D (+7.0) · D 53.0% · R 46.0%
2008→2024 swing
-9.6pp toward R · 2008: 16.6pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+9.6 2016: D+8.2 2012: D+14.8 2008: D+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -140.39%
Current HPI
190.6223
Rent YoY
▲ 4.51%
Metro
Akron, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+971.4% since first listed
9 events — show timeline
  • 2026-04-26 Relisted MLSNOW
  • 2026-04-13 Contingent MLSNOW
  • 2026-03-23 Price Changed $75,000 MLSNOW
  • 2026-03-05 Listed $80,000 MLSNOW
  • 2026-02-21 Listing Removed MLSNOW
  • 2026-01-15 Relisted MLSNOW
  • 2026-01-08 Contingent MLSNOW
  • 2025-12-05 Listed $75,000 MLSNOW
  • 1990-09-19 Sold (Public Records) $7,000 Public Records

Property tax history

-0.2%/yr

Latest (2025): $733 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…